{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00303097","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303097","name":"Obec Olšany","short_name":"Olšany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540510},"amounts":{"revenue_approved":27322854,"revenue_adjusted":30392455.55,"revenue_actual":29796888.53,"expense_approved":45957772,"expense_adjusted":49027373.55,"expense_actual":27047955.05,"tax_revenue":23406112.17,"nontax_revenue":4707737.95,"capital_revenue":26700,"transfer_revenue":1656338.41,"current_expense":20987747.28,"capital_expense":6060207.77,"budget_balance":2748933.48,"cash_current":22052465.67,"cash_previous":19129288.95},"ratios":{"revenue_execution":0.98040412,"expense_execution":0.55169088,"balance_to_revenue":0.09225572,"cash_to_expense":0.81530991,"cash_yoy":0.15281157,"capital_expense_share":0.22405419,"transfer_revenue_share":0.05558763},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303097/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303097"},"seo":{"slug":"olsany","path":"/cz/municipalities/olsany/"},"population":{"value":1015,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27322854,"expenditure_czk":45957772,"financing_czk":18634918,"balance_czk":-18634918},{"stage":"revised","revenue_czk":30392455.55,"expenditure_czk":49027373.55,"financing_czk":18634918,"balance_czk":-18634918},{"stage":"actual","revenue_czk":29796888.53,"expenditure_czk":27047955.05,"financing_czk":-2748933.48,"balance_czk":2748933.48}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5901",13595117],["5169",4601000],["6121",3750000],["6123",3400000],["5011",3295000],["5171",2872000],["6122",2100000],["5154",1674000],["5023",1500000],["5331",1250000],["5031",1035000],["5362",1010000],["5493",920000],["5365",671580],["5153",580000],["5021",532000],["5032",466000],["5139",375000],["5499",280000],["5137",217000],["5166",210000],["5323",206471],["5156",155000],["5151",150000],["5163",145700],["5222",120000],["5903",100000],["5162",87000],["5364",75583],["5173",66500],["5221",63000],["5492",55000],["5175",50000],["5168",45000],["5329",45000],["5321",37296],["5132",33500],["5136",31000],["5223",30000],["5167",27000],["5161",25500],["5179",25000],["5194",23000],["5038",13000],["5019",10000],["5164",2525],["5172",2000]],"economic_expenditure_total_czk":45957772,"economic_financing":[["8115",18634918]],"economic_financing_total_czk":18634918,"economic_revenue":[["1211",9200000],["1121",4500000],["1111",3500000],["1511",2600000],["2111",2256500],["2132",1760874],["4112",915200],["1345",800000],["1113",700000],["1122",671580],["1112",200000],["1386",100000],["1387",50000],["2131",20000],["1341",19000],["1361",10000],["4121",10000],["2324",7000],["2141",1200],["1344",1000],["2329",500]],"economic_revenue_total_czk":27322854,"purpose_expenditure":[["6409",13595117],["6171",6176901],["3722",3500000],["5512",3056500],["2321",2515000],["4319",2444500],["3639",2000000],["6112",1940000],["3745",1871200],["3631",1360000],["3113",1250000],["6399",1000000],["5299",920000],["2212",867500],["2411",690000],["3612",448500],["3725",340000],["3429",300000],["3319",293000],["2310",210000],["2292",206471],["2219",150000],["2221",150000],["3314",145000],["3313",114500],["6310",104500],["5213",100000],["3632",79000],["6402",75583],["6114",52500],["3412",2000]],"purpose_expenditure_total_czk":45957772},"revised":{"economic_expenditure":[["5901",12367593.42],["5169",4935220.14],["6121",4026054.2],["5171",3792984.68],["5011",3537004],["6123",3350000],["6122",2907838.1],["5154",1842347],["5023",1500000],["5331",1250000],["5031",1118704],["5362",1026667],["5493",985000],["5365",674780],["5153",660000],["5336",656138.41],["5137",603611.93],["5021",543843],["5032",482331],["5139",472189.67],["5499",280000],["5166",210000],["5323",206471],["5156",183747],["5364",151166],["5151",150000],["5163",145955],["5222",120000],["5903",100000],["5162",87495.8],["5173",67604],["5221",63000],["5175",55285.2],["5492",55000],["5168",45000],["5329",45000],["5167",42220],["5136",40000],["5321",37368],["5132",33500],["5019",31448],["5223",30000],["5161",26180],["5179",25000],["5194",24000],["5164",19627],["5038",17000],["5172",2000],["5192",1000]],"economic_expenditure_total_czk":49027373.55,"economic_financing":[["8115",18634918]],"economic_financing_total_czk":18634918,"economic_revenue":[["1211",9461827.01],["1121",5060704.91],["1111",3938433.32],["2111",2825223.75],["1511",2600000],["2132",1830670.4],["4112",915200],["1345",809051],["1113",700000],["1122",671580],["4116",656138.41],["1112",329962.27],["1386",184356.94],["2324",96804.97],["1387",72268.89],["4111",65000],["2119",38115],["3111",26700],["2131",20947],["1341",19900],["1334",15739.87],["2212",14082],["1361",10000],["4121",10000],["4122",10000],["1343",4920],["2141",1752.14],["1381",1505.33],["1344",1000],["2329",500],["1382",52.34],["2112",20]],"economic_revenue_total_czk":30392455.55,"purpose_expenditure":[["6409",12367593.42],["6171",6481401.27],["3722",3504840],["5512",3188283.01],["4319",3082709.69],["2321",2857781.53],["3745",2292919.98],["3639",2149998],["3113",2044514.01],["6112",1940000],["3631",1450996.42],["3612",1077264.46],["6399",1000000],["5299",920000],["2212",884992.11],["2411",765710],["3319",560065.12],["3429",505000],["3725",476165.33],["2310",230411],["2292",206471],["3314",154990],["6402",151166],["2219",150000],["2221",150000],["3313",114500],["6310",104530],["5213",100000],["3632",80052],["6114",33019.2],["3412",2000]],"purpose_expenditure_total_czk":49027373.55},"actual":{"economic_expenditure":[["5011",3418966],["5169",3233238.18],["6122",2887985.57],["5171",2761766.23],["6123",2750000],["5154",1524434],["5023",1323330],["5331",1250000],["5031",1104810],["5493",985000],["5365",671580],["5336",656138.41],["5153",514641],["5137",493878.48],["5021",481395],["5032",435704],["6121",422222.2],["5139",329888.04],["5323",206470.7],["5166",173030],["5362",153971.27],["5151",145858],["5156",131754],["5222",120000],["5163",102597.35],["5162",78730.72],["5499",77700],["5364",75583],["5173",65863],["5221",63000],["5329",45000],["5175",42987.5],["5168",41900],["5167",40226],["5321",37368],["5136",30422],["5223",30000],["5492",29800],["5019",25298],["5164",19627],["5179",18636],["5038",14482],["5194",13205],["5161",11286],["5132",7182.4],["5192",1000]],"economic_expenditure_total_czk":27047955.05,"economic_financing":[["8118",-10000000],["8115",7076823.28],["8901",174243.24]],"economic_financing_total_czk":-2748933.48,"economic_revenue":[["1211",9461827.01],["1121",5060704.91],["1111",3938433.32],["2111",2721970.95],["1511",2157984.29],["2132",1814670.4],["4112",915200],["1345",809051],["1122",671580],["1113",669368],["4116",656138.41],["1112",329962.27],["1386",184356.94],["2324",96804.97],["1387",72268.89],["4111",65000],["2119",38115],["3111",26700],["2131",20947],["1341",19900],["1334",15739.87],["2212",13082],["4121",10000],["4122",10000],["1361",7600],["1343",4920],["2141",1727.63],["1381",1505.33],["1344",858],["2329",400],["1382",52.34],["2112",20]],"economic_revenue_total_czk":29796888.53,"purpose_expenditure":[["6171",5547603.64],["5512",3057184.01],["4319",2282277.3],["3639",2149998],["3113",2044514.01],["2321",1859692.31],["6112",1738482],["3745",1354647.25],["3722",1124019.68],["5299",920000],["3612",835315.96],["2212",769089.02],["2411",719176.4],["3319",474633.27],["3725",470467.67],["3631",468602.42],["3429",353042.69],["2292",206470.7],["2310",146149.73],["6399",132504.27],["3314",130817.3],["6310",78579.35],["6402",75583],["3313",51885.87],["6114",31957.2],["3632",25262]],"purpose_expenditure_total_czk":27047955.05}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}